Try our mobile app

Published: 2023-07-31 00:00:00 ET
<<<  go to JJSF company page
EX-99.1 2 ex_550559.htm EXHIBIT 99.1 ex_550559.htm

Exhibit 99.1 

 

logo.jpg

 

J&J SNACK FOODS REPORTS QUARTERLY RECORD REVENUE OF $425.8M IN 2023 FISCAL THIRD QUARTER

 

Growth Across All Three Business Segments Drives Record Operating Income and Net Earnings

 

Pennsauken, NJ, July 31, 2023 - J&J Snack Foods Corp. (NASDAQ: JJSF) (the “Company”) today reported financial results for the third quarter ended June 24, 2023.

 

   

Third Quarter

Actuals

$ LY

% v. LY

Net Sales

$425.8M

$380.2M

12.0%

Operating Income

$48.3M

$21.3M

127.2%

Net Earnings

$35.0M

$15.6M

124.8%

Earnings per Diluted Share

$1.81

$0.81

123.5%

       

Adjusted Operating Income

$51.1M

$24.9M

104.8%

Adjusted EBITDA

$66.6M

$38.4M

73.3%

Adjusted Earnings per Diluted Share

$1.92

$0.95

102.1%

This press release contains non-GAAP financial measures. Please refer to the Non-GAAP Financial Measures section below for reconciliations to the most comparable GAAP measures.

 

Dan Fachner, J&J Snack Foods President and CEO, commented, “I would like to thank our employees for delivering a record third quarter as our business continues to build sales and profit momentum across all three of our business segments. Our results showcase the positive impact of the various operational and strategic initiatives undertaken over the past two years combined with an improving inflationary environment. Net sales grew by double digits to $425.8 million driven by Food Services sales growth of 11.9% and Frozen Beverages sales growth of 20.0%. Our Frozen Beverages business delivered record sales and profits for the quarter led by a recovering theater industry and strong gross margin performance. Company operating income grew 127.2% in the quarter, led by an improvement in gross margins to 33.6% and lower distribution expenses.”

 

“Our gross margin initiatives and strategies are starting to gain momentum helping us to drive improved profitability. Like most of our industry, we are beginning to see cost inflation stabilize for most ingredients, except for sugar/sweeteners and mixes. In addition, we are seeing margin mix improvement led by our investments and focus on growing core products, including churro’s, pretzels, frozen beverages, and frozen novelties. Pricing actions are now better aligned with cost, and we are achieving added efficiency across our manufacturing plants. The team is successfully executing on cross-selling opportunities, including Dippin’ Dots ICEE Cherry ‘n Blue Razz and gaining placement in new channels. In the fourth quarter, we will be launching SuperPretzel Bavarian sticks, SuperPretzel mini-dogs and Hola! Churro’s into retail and leveraging our cross-selling opportunities to grow Dippin’ Dots into theaters as we further leverage our portfolio of products and brands to grow across channels and create new snacking occasions. We believe these improving gross margin trends combined with a strong sales plan across our three business segments has us well positioned for continued growth.”

 

 

 

“Operationally, our teams have been diligently working to improve performance across all facets of our business. As previously mentioned, we are transforming how we manage product through our warehouses and ship to customers. A key strategy in this transformation is the build-out of three geographically positioned regional distribution centers. The first of these RDCs recently opened in Terrell, Texas in June and the other two locations are scheduled to open later this calendar year and in early 2024. These initiatives will simplify our logistics network by moving from over thirty warehouse locations to less than 10, resulting in improved customer service and lower distribution cost. We have fully transitioned management of shipping and distribution logistics to a third party who specializes in distribution and logistics, helping us more efficiently and effectively operate our logistics network. In addition, we have fully rolled out six state-of-the-art production lines adding capacity to support growth in key core product categories such as pretzels, churros and frozen novelties.”

 

“Looking forward, we are excited about the opportunities in front of us and confident in our ability to create added value for shareholders. We have a strong leadership team and benefit from the tremendous commitment and talent of our people. We have the right strategy to grow this business supported by aligned initiatives across sales, marketing, operations, and supply chain. We believe our initiatives are working and positioning us for continued growth. This momentum, along with the health of our business, balance sheet and liquidity position, gives us confidence that we are on the right path to continue to deliver strong results.”

 

Total Company Third Quarter Highlights

Net sales increased 12.0% to $425.8 million in Q3 of fiscal 2023, compared to Q3 of fiscal 2022.

 

Key highlights include:

 

Sales grew across all three business segments.

 

o

Food Service sales exceeded Q3 ’22 by 11.9%.

 

o

Retail segment sales exceeded Q3 ’22 by 0.2%.

 

o

Frozen Beverage segment sales exceeded Q3 ’22 sales by 20.0%.

 

Organic sales growth was mainly driven by our core brands and products, including soft pretzels, churros, frozen novelties and frozen beverages.

 

Sales included approximately $29.2 million in incremental revenue from Dippin’ Dots, which we report under Food Services segment as Frozen Novelties.

 

Gross profit as a percentage of sales was 33.6% in Q3 ’23, comparing favorably to 28.7% in Q3’22, reflecting our pricing actions and a better product mix as well as the stabilization of inflationary pressures on the back of historic highs last year. Overall, we experienced low single digit inflation for the quarter. The cost of key ingredients including flour, oils, dairy and meats have declined, though we are still experiencing double-digit inflation in sugar/sweeteners and mixes, which continues to impact products such as frozen novelties and churros.

 

 

 

Total operating expenses of $94.6 million represented 22.2% of sales for the quarter, compared to 23.1% in Q3 ’22. Distribution costs were 10.4% of sales in the quarter, down sequentially from 11.3%, and much improved from 12.7% in the prior year period. Our supply chain transformation initiatives, along with declining diesel prices and carrier costs, are starting to drive improvements in shipping efficiency, cost per truck, and cost per pound.

 

Marketing and selling expenses represented 7.4% of sales, versus 6.3% in the prior year period, and 7.1% in Q2’ 23 and were driven primarily by the timing of spend for tradeshows and sponsorships. Administrative expenses were 4.4% of sales in Q3 ’23, compared to 4.1% in Q3 ’22 and 5.3% in Q2’ 23, driven mostly by the expected seasonal impact of Dippin’ Dots.         

 

Adjusted operating income was $51.1 million in the third quarter of fiscal 2023, compared to $24.9 million in the prior year period, reflecting revenue growth and improved operating margins across all three of our business segments. This led to net earnings in Q3 ’23 of $35.0 million, compared to $15.6 million in Q3 ’22. Our effective tax rate was 26.5% in Q3 ’23.

 

Food Services Segment Third Quarter Highlights

 

Q3 ’23 food service sales exceeded Q3’22 by $27.1 million, or an increase of 11.9%, including approximately $29.2 million in incremental sales from Dippin’ Dots.

 

Core brands and products continued to experience revenue growth, including 176.4% growth in frozen novelties, reflecting the acquisition of Dippin’ Dots, a 19.0% increase in churros and a 13.6% increase in soft pretzels. Handheld sales were down 33.9%, while bakery sales were down 8.3%, compared to Q3 ‘22.

 

Sales of new products and expanded customer placement were approximately $0.4 million, driven primarily by bakery products at a major convenience store customer.

 

Q3 ’23 operating income increased 687.3% to $20.8 million, largely driven by stronger sales, improved gross margin performance and distribution expenses.

 

Retail Segment Third Quarter Highlights

 

Q3 ’23 retail sales increased 0.2% to $61.2 million, compared to Q3 ’22.

 

Handhelds sales grew by 180.2%, compared to Q3 ’22, while frozen novelty, soft pretzel and biscuit sales declined by 0.4%, 12.2% and 15.3%, respectively, versus the prior year period.

 

New product innovation and expanded placement contributed approximately $3.5 million in the quarter led by handheld sales to a major mass merchandiser and a frozen novelty item with grocery customer.

 

Operating income improved by 78.0% to $4.2 million, versus the prior year period, driven by improved distribution expenses.

 

Frozen Beverages Segment Third Quarter Highlights      

 

Frozen beverage segment sales were $109.6 million, a 20.0% increase, compared to Q3 ’22.

 

Beverage sales grew 26.1%, or $15.1 million, compared to Q3 ’22, led by 9% growth in gallons reflecting strong theater performance and continued strong consumption trends across mass merchants and amusement venues.

 

Machine repair and maintenance service revenues increased 5.5%, versus the prior year period reflecting healthy ongoing maintenance business, while equipment sales increased 17.1% on the back of growing installations with new clients.

 

Q3 ’23 operating income improved to $23.3 million, compared to a Q3 ’22 operating income of $16.3 million, reflecting the sales increase and leverage across the business.

 

 

 

Conference Call

J&J Snack Foods Corp. will host a conference call to discuss results and business outlook on August 1, 2023, at 10:00 a.m. Eastern Time. Conference call participants should register by clicking on this Registration Link to receive the dial-in number and a personal PIN, which are required to access the conference call. A transcript of the conference call will also be available on the Investors homepage at www.jjsnack.com.

 

About J & J Snack Foods Corp.

J & J Snack Foods Corp. (NASDAQ: JJSF) is a leader and innovator in the snack food industry, providing innovative, niche, and affordable branded snack foods and beverages to foodservice and retail supermarket outlets. Manufactured and distributed nationwide, our principal products include SUPERPRETZEL, the #1 soft pretzel brand in the world, as well as internationally known ICEE and SLUSH PUPPIE frozen beverages, DIPPIN’ DOTS ice cream, LUIGI’S Real Italian Ice, MINUTE MAID* frozen ices, WHOLE FRUIT sorbet and frozen fruit bars, SOUR PATCH KIDS** Flavored Ice Pops, HOLA! CHURROS, and THE FUNNEL CAKE FACTORY funnel cakes and several bakery brands within DADDY RAY’S, COUNTRY HOME BAKERS and HILL & VALLEY. For more information, please visit http://www.jjsnack.com.

*MINUTE MAID is a registered trademark of The Coca-Cola Company.

**SOUR PATCH KIDS is a registered trademark of Mondelēz International group, used under license.

 

Cautionary Statement Regarding Forward-Looking Information

This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements regarding the Company’s expected future financial position, results of operations, revenue growth and profit levels, cash flows, business strategy, budgets, projected costs, capital expenditures, products, competitive positions, growth opportunities, plans and objectives of management for future operations, as well as statements that include words such as “anticipate,” “if,” “believe,” “plan,” “goals,” “estimate,” “expect,” “intend,” “may,” “could,” “should,” “will,” and other similar expressions are forward-looking statements. This includes, without limitation, our statements, and expectations regarding any current or future recovery in our industry and our profitability-related continuous improvement initiatives in our operations. Such forward-looking statements are inherently uncertain, and readers must recognize that actual results may differ materially from the expectations of management. We do not undertake a duty to update such forward-looking statements. Factors that may cause actual results to differ materially from those in the forward-looking statements include consumer spending, price competition, acceptance of new products, the pricing and availability of raw materials, transportation costs, changes in the competitive marketplace, macro-economic factors, the uncertainty and ultimate economic impact of the COVID-19 pandemic, and other risks identified in our annual report on Form 10-K, and our other filings with the Securities and Exchange Commission. Many of these factors are outside of the Company’s control.

 

Non-GAAP Financial Measures

Adjusted EBITDA consists of net earnings adjusted to exclude: income taxes (benefit); investment income; interest expense; depreciation and amortization; share-based compensation expense; COVID-19 related expenses (recoveries); net (gain) loss on sale or disposal of assets; impairment charges, restructuring costs, merger and acquisition costs, acquisition related inventory adjustments, integration costs, and strategic business transformation costs.

 

Adjusted Operating Income consists of operating income adjusted to exclude: COVID-19 related expenses (recoveries); impairment charges, restructuring costs, merger and acquisition costs, acquisition related amortization expenses and inventory adjustments, integration costs, and strategic business transformation costs.

 

Adjusted Earnings per Diluted Share consists of net earnings adjusted to exclude: COVID-19 related expenses (recoveries); impairment charges, restructuring costs, merger and acquisition costs, acquisition related amortization expenses and inventory adjustment, integration costs, and strategic business transformation costs. For purposes of comparability, the income tax effect of pre-tax adjustments is determined using statutory tax rates.

 

 

 

This press release contains certain non-GAAP financial measures; Adjusted EBITDA, Adjusted Operating Income, and Adjusted Earnings per Diluted Share. A "non-GAAP financial measure" is a numerical measure of a company's financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with U.S. generally accepted accounting principles ("GAAP") in the statements of income, balance sheets, or statements of cash flow of the company. Pursuant to applicable reporting requirements, the company has provided reconciliations below of non-GAAP financial measures to the most directly comparable GAAP measure.

 

The non-GAAP financial measures presented within the Company's earnings release are not indicators of our financial performance under GAAP and should not be considered as an alternative to the applicable GAAP measure. These non-GAAP measures have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. In addition, in evaluating these non-GAAP measures, you should be aware that in the future we may incur income, expenses, gains and losses, similar to the adjustments in this press release. Our presentation of these non-GAAP measures should not be construed as an inference that our future results will be unaffected by unusual or infrequent items. We compensate for these limitations by providing equal prominence to our GAAP results and using non-GAAP measures only as supplemental presentations.

 

The non-GAAP measures presented are utilized by management to evaluate the Company's business performance and profitability by excluding certain items that may not be indicative of our recurring core business operating results. The Company believes that these measures provide additional clarity for investors by excluding specific income, expenses, gains, and losses, in an effort to show comparable business operating results for the periods presented. Similarly, Management believes these adjusted measures are useful performance measures because certain items included in the calculations may either mask or exaggerate trends in the Company’s ongoing operating performance. See the reconciliation of Non-GAAP Financial Measures below.

 

Investor Contact:

Joseph Jaffoni or Norberto Aja

JCIR

(212) 835-8500

jjsf@jcir.com

 

 

 

J & J SNACK FOODS CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

(in thousands, except per share amounts)

 

   

Three months ended

   

Nine months ended

 
   

June 24,

   

June 25,

   

June 24,

   

June 25,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Net sales

  $ 425,769     $ 380,227     $ 1,114,966     $ 980,230  
                                 

Cost of goods sold

    282,887       271,151       790,845       726,431  

Gross profit

    142,882       109,076       324,121       253,799  
                                 

Operating expenses

                               

Marketing

    31,308       24,002       79,024       65,945  

Distribution

    44,485       48,157       124,722       109,821  

Administrative

    18,740       15,724       53,050       37,812  

Other general expense

    55       (67 )     (490 )     28  

Total operating expenses

    94,588       87,816       256,306       213,606  
                                 

Operating income

    48,294       21,260       67,815       40,193  
                                 

Other income (expense)

                               

Investment income

    633       106       1,719       537  

Interest expense

    (1,314 )     (156 )     (3,697 )     (231 )
                                 

Earnings before income taxes

    47,613       21,210       65,837       40,499  
                                 

Income tax expense

    12,632       5,647       17,352       10,574  
                                 

NET EARNINGS

  $ 34,981     $ 15,563     $ 48,485     $ 29,925  
                                 

Earnings per diluted share

  $ 1.81     $ 0.81     $ 2.51     $ 1.56  
                                 

Weighted average number of diluted shares

    19,327       19,234       19,299       19,198  
                                 

Earnings per basic share

  $ 1.82     $ 0.81     $ 2.52     $ 1.56  
                                 

Weighted average number of basic shares

    19,257       19,174       19,239       19,131  

 

 

 

J & J SNACK FOODS CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

 

   

June 24,

         
   

2023

   

September 24,

 
   

(unaudited)

   

2022

 

Assets

               

Current assets

               

Cash and cash equivalents

  $ 65,643     $ 35,181  

Marketable securities held to maturity

    -       4,011  

Accounts receivable, net

    217,520       208,178  

Inventories

    177,620       180,473  

Prepaid expenses and other

    8,420       16,794  

Total current assets

    469,203       444,637  
                 

Property, plant and equipment, at cost

               

Land

    3,714       3,714  

Buildings

    34,232       34,232  

Plant machinery and equipment

    438,579       374,566  

Marketing equipment

    291,424       274,904  

Transportation equipment

    14,551       11,685  

Office equipment

    46,934       45,865  

Improvements

    50,976       49,331  

Construction in progress

    53,916       65,753  

Total Property, plant and equipment, at cost

    934,326       860,050  

Less accumulated depreciation and amortization

    562,985       524,683  

Property, plant and equipment, net

    371,341       335,367  
                 

Other assets

               

Goodwill

    185,070       184,420  

Other intangible assets, net

    186,667       191,732  

Marketable securities available for sale

    4,513       5,708  

Operating lease right-of-use assets

    83,089       51,137  

Other

    4,214       3,965  

Total other assets

    463,553       436,962  

Total Assets

  $ 1,304,097     $ 1,216,966  
                 

Liabilities and Stockholders' Equity

               

Current Liabilities

               

Current finance lease liabilities

  $ 188     $ 124  

Accounts payable

    100,025       108,146  

Accrued insurance liability

    17,312       15,678  

Accrued liabilities

    22,408       9,214  

Current operating lease liabilities

    14,675       13,524  

Accrued compensation expense

    19,479       21,700  

Dividends payable

    13,489       13,453  

Total current liabilities

    187,576       181,839  
                 

Long-term debt

    83,000       55,000  

Noncurrent finance lease liabilities

    650       254  

Noncurrent operating lease liabilities

    73,361       42,660  

Deferred income taxes

    69,432       70,407  

Other long-term liabilities

    3,911       3,637  
                 

Stockholders' Equity

               

Preferred stock, $1 par value; authorized 10,000,000 shares; none issued

    -       -  
Common stock, no par value; authorized, 50,000,000 shares; issued and outstanding 19,270,000 and 19,219,000 respectively      104,250       94,026  

Accumulated other comprehensive loss

    (8,999 )     (13,713 )

Retained Earnings

    790,916       782,856  

Total stockholders' equity

    886,167       863,169  

Total Liabilities and Stockholders' Equity

  $ 1,304,097     $ 1,216,966  

 

 

 

J & J SNACK FOODS CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) (in thousands)

 

   

Nine months ended

 
   

June 24,

   

June 25,

 
   

2023

   

2022

 

Operating activities:

               

Net earnings

  $ 48,485     $ 29,925  

Adjustments to reconcile net earnings to net cash provided by operating activities

               

Depreciation of fixed assets

    41,319       36,292  

Amortization of intangibles and deferred costs

    5,065       1,775  

(Gain) loss from disposals of property & equipment

    (255 )     50  

Share-based compensation

    3,935       3,484  

Deferred income taxes

    (937 )     (227 )

(Gain) loss on marketable securities

    (105 )     412  

Other

    (237 )     (212 )

Changes in assets and liabilities, net of effects from purchase of companies

               

Increase in accounts receivable

    (7,680 )     (78,058 )

Decrease (increase) in inventories

    4,875       (42,784 )

Decrease (increase) in prepaid expenses

    8,487       (102 )

Increase in accounts payable and accrued liabilities

    2,992       19,798  

Net cash provided by (used in) operating activities

    105,944       (29,647 )
                 

Investing activities:

               

Payments for purchases of companies, net of cash acquired

    -       (221,301 )

Purchases of property, plant and equipment

    (76,472 )     (64,231 )

Proceeds from redemption and sales of marketable securities

    5,300       11,526  

Proceeds from disposal of property and equipment

    774       1,147  

Net cash (used in) investing activities

    (70,398 )     (272,859 )
                 

Financing activities:

               

Proceeds from issuance of stock

    6,289       12,168  

Borrowings under credit facility

    102,000       125,000  

Repayment of borrowings under credit facility

    (74,000 )     -  

Payments for debt issuance costs

    -       (225 )

Payments on finance lease obligations

    (150 )     (150 )

Payment of cash dividend

    (40,389 )     (36,299 )

Net cash (used in) provided by financing activities

    (6,250 )     100,494  
                 

Effect of exchange rates on cash and cash equivalents

    1,166       103  
                 

Net increase (decrease) in cash and cash equivalents

    30,462       (201,909 )

Cash and cash equivalents at beginning of period

    35,181       283,192  

Cash and cash equivalents at end of period

  $ 65,643     $ 81,283  

 

 

 

J & J SNACK FOODS CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) (in thousands)

 

   

Three months ended

   

Nine months ended

 
   

June 24,

   

June 25,

   

June 24,

   

June 25,

 
   

2023

   

2022

   

2023

   

2022

 

Sales to external customers:

                               

Food Service

                               

Soft pretzels

  $ 63,527     $ 55,946     $ 171,242     $ 149,628  

Frozen novelties

    47,410       17,155       95,782       32,917  

Churros

    30,470       25,614       81,147       62,550  

Handhelds

    17,003       25,740       60,884       64,741  

Bakery

    87,582       95,495       281,830       287,293  

Other

    8,988       7,892       20,673       18,785  

Total Food Service

  $ 254,980     $ 227,842     $ 711,558     $ 615,914  
                                 

Retail Supermarket

                               

Soft pretzels

  $ 10,269     $ 11,696     $ 40,767     $ 43,642  

Frozen novelties

    41,684       41,865       80,423       78,586  

Biscuits

    5,135       6,066       18,906       20,024  

Handhelds

    4,452       1,589       11,443       3,934  

Coupon redemption

    (385 )     (605 )     (936 )     (2,227 )

Other

    (5 )     397       (20 )     501  

Total Retail Supermarket

  $ 61,150     $ 61,008     $ 150,583     $ 144,460  
                                 

Frozen Beverages

                               

Beverages

  $ 72,878     $ 57,791     $ 153,336     $ 126,919  

Repair and maintenance service

    24,144       22,892       70,556       65,903  

Machines revenue

    11,554       9,868       26,817       25,257  

Other

    1,063       826       2,116       1,777  

Total Frozen Beverages

  $ 109,639     $ 91,377     $ 252,825     $ 219,856  
                                 

Consolidated sales

  $ 425,769     $ 380,227     $ 1,114,966     $ 980,230  
                                 

Depreciation and amortization:

                               

Food Service

  $ 9,797     $ 7,097     $ 28,852     $ 20,436  

Retail Supermarket

    540       405       1,423       1,157  

Frozen Beverages

    5,426       5,514       16,109       16,474  

Total depreciation and amortization

  $ 15,763     $ 13,016     $ 46,384     $ 38,067  
                                 

Operating Income:

                               

Food Service

  $ 20,786     $ 2,640     $ 32,306     $ 12,177  

Retail Supermarket

    4,168       2,341       5,766       8,416  

Frozen Beverages

    23,340       16,279       29,743       19,600  

Total operating income

  $ 48,294     $ 21,260     $ 67,815     $ 40,193  
                                 

Capital expenditures:

                               

Food Service

  $ 20,015     $ 21,673     $ 58,621     $ 45,757  

Retail Supermarket

    345       2,815       1,824       6,438  

Frozen Beverages

    6,988       4,437       16,027       12,036  

Total capital expenditures

  $ 27,348     $ 28,925     $ 76,472     $ 64,231  
                                 

Assets:

                               

Food Service

  $ 959,657     $ 957,719     $ 959,657     $ 957,719  

Retail Supermarket

    12,327       29,147       12,327       29,147  

Frozen Beverages

    332,113       304,376       332,113       304,376  
Total assets   $ 1,304,097     $ 1,291,242     $ 1,304,097     $ 1,291,242  

 

 

 

 J & J SNACK FOODS CORP. AND SUBSIDIARIES 

 NON-GAAP FINANCIAL MEASURES

 (Unaudited) (in thousands)

 

   

Three months ended

   

Nine months ended

 
   

June 24,

   

June 25,

   

June 24,

   

June 25,

 
   

2023

   

2022

   

2023

   

2022

 
                                 
                                 

Reconciliation of GAAP Net Earnings to Adjusted EBITDA

                               
                                 

Net Earnings

  $ 34,981     $ 15,563     $ 48,485     $ 29,925  

Income Taxes

    12,632       5,647       17,352       10,574  

Investment Income

    (633 )     (106 )     (1,719 )     (537 )

Interest Expense

    1,314       156       3,697       231  

Depreciation and Amortization

    15,763       13,016       46,384       38,067  

Share-Based Compensation

    1,383       1,134       3,935       3,484  

Merger and Acquisition Costs

    -       3,088       -       3,088  

COVID-19 Expenses (Recoveries)

    -       -       -       (874 )

Net (Gain) Loss on Sale or Disposal of Assets

    99       (50 )     (255 )     50  

Strategic Business Transformation Costs

    951       -       951       -  

Integration Costs

    153       -       570       -  

Adjusted EBITDA

  $ 66,643     $ 38,448     $ 119,400     $ 84,008  
                                 
                                 

Reconciliation of GAAP Operating Income to Adjusted Operating Income

                               
                                 
                                 

Operating Income

    48,294       21,260       67,815       40,193  

COVID-19 Expenses (Recoveries)

    -       -       -       (874 )

Merger and Acquisition Costs

    -       3,088       -       3,088  

Acquisition Related Amortization Expenses

    1,679       592       5,037       1,776  

Strategic Business Transformation Costs

    951       -       951       -  

Integration Costs

    153       -       570       -  

Adjusted Operating Income

  $ 51,077     $ 24,940     $ 74,373     $ 44,183  
                                 
                                 

Reconciliation of GAAP Earnings per Diluted Share to Adjusted Earnings per Diluted Share

                               
                                 
                                 

Earnings per Diluted Share

  $ 1.81     $ 0.81     $ 2.51     $ 1.56  

COVID-19 Expenses (Recoveries)

    -       -       -       (0.05 )

Merger and Acquisition Costs

    -       0.16       -       0.16  

Acquisition Related Amortization Expenses

    0.09       0.03       0.26       0.09  

Strategic Business Transformation Costs

    0.05       -       0.05       -  

Integration Costs

    0.01       -       0.03       -  
                                 

Tax Effect of Non-GAAP Adjustments (1)

    (0.04 )     (0.05 )     (0.09 )     (0.05 )
                                 

Adjusted Earnings per Diluted Share

  $ 1.92     $ 0.95     $ 2.76     $ 1.72  

 

(1) Income taxes associated with pre-tax adjustments determined using statutory tax rates